MGA
Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 42.18 | 42.75 | 42.84 | 42.80 | 37.84 | 36.24 | 32.65 | 39.43 | 40.83 | 38.95 | 36.45 | 32.13 | 36.64 | 34.84 | 30.84 | 28.75 | 24.10 |
|---|
| Cost of Revenues | | 36.60 | 38.34 | 37.04 | 37.19 | 33.19 | 31.10 | 28.21 | 34.02 | 35.06 | 33.26 | 31.12 | 27.56 | 31.62 | 30.29 | 27.01 | 25.40 | 20.92 |
|---|
| Gross Profit | | 5.58 | 4.41 | 5.80 | 5.61 | 4.65 | 5.15 | 4.44 | 5.41 | 5.77 | 5.69 | 5.32 | 4.58 | 5.02 | 4.55 | 3.83 | 3.35 | 3.18 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 11.01 | 10.46 | 10.63 | 10.07 | 10.63 | 10.28 | 10.96 | 10.97 | 10.74 | 10.69 |
|---|
| Cost of Revenues | | 9.67 | 8.97 | 9.13 | 8.83 | 9.07 | 8.83 | 9.49 | 9.64 | 9.62 | 9.26 |
|---|
| Gross Profit | | 1.34 | 1.49 | 1.50 | 1.24 | 1.56 | 1.45 | 1.46 | 1.33 | 1.12 | 1.42 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 2.05 | 1.66 | 1.72 | 1.59 | 1.70 | 1.66 | 1.67 | 1.60 | 1.45 | 1.71 | 1.62 | 1.52 | 1.42 | 1.34 |
|---|
| Depreciation & Amortization | | 1.72 | 1.69 | 1.93 | 1.78 | 1.42 | 1.67 | 1.37 | 1.35 | 1.28 | 1.17 | 1.06 | 0.80 | 0.89 | 1.06 | 0.80 | 0.69 | 0.66 |
|---|
| Total Operating Expenses | | 3.04 | 2.26 | 3.68 | 2.91 | 3.08 | 3.23 | 2.95 | 3.04 | 2.94 | 2.84 | 2.66 | 2.25 | 2.60 | 2.68 | 2.32 | 2.10 | 1.97 |
|---|
| Operating Income | | 2.54 | 2.15 | 2.12 | 2.70 | 1.71 | 1.95 | 1.70 | 2.57 | 3.13 | 3.17 | 2.88 | 2.54 | 2.65 | 2.08 | 1.68 | 1.08 | 1.23 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.86 | 0.00 |
|---|
| Selling General & Admin Expenses | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.58 | 0.49 |
|---|
| Depreciation & Amortization | | 0.44 | 0.47 | 0.42 | 0.40 | 0.71 | 0.41 | 0.40 | 0.41 | 0.41 | 0.44 |
|---|
| Total Operating Expenses | | 0.60 | 0.53 | 0.98 | 0.93 | 0.94 | 0.90 | 0.92 | 0.92 | 0.58 | 0.88 |
|---|
| Operating Income | | 0.75 | 0.96 | 0.52 | 0.31 | 0.62 | 0.55 | 0.54 | 0.41 | 0.54 | 0.57 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.00 | 0.00 | 0.10 | 0.09 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 |
|---|
| Interest Expense | | 0.21 | 0.21 | 0.31 | 0.24 | 0.13 | 0.12 | 0.11 | 0.10 | 0.11 | 0.09 | 0.09 | 0.06 | 0.05 | 0.03 | 0.03 | 0.02 | 0.01 |
|---|
| Other Expense | | -1.23 | -0.82 | -0.57 | -1.09 | -0.83 | 0.11 | -0.69 | -0.34 | 0.21 | 0.22 | 0.20 | 0.37 | 0.15 | 0.05 | 0.26 | 0.04 | -0.02 |
|---|
| IBT | | 1.31 | 1.33 | 1.54 | 1.61 | 0.88 | 1.95 | 1.01 | 2.22 | 2.95 | 3.00 | 2.78 | 2.65 | 2.54 | 1.91 | 1.75 | 1.22 | 1.20 |
|---|
| Income Tax Expense | | 0.43 | 0.43 | 0.45 | 0.32 | 0.24 | 0.40 | 0.33 | 0.59 | 0.62 | 0.74 | 0.71 | 0.71 | 0.66 | 0.36 | 0.32 | 0.20 | 0.24 |
|---|
| Net Income | | 0.83 | 0.84 | 1.01 | 1.21 | 0.59 | 1.51 | 0.76 | 1.77 | 2.30 | 2.21 | 2.03 | 2.01 | 1.88 | 1.56 | 1.43 | 1.02 | 0.97 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 |
|---|
| Interest Expense | | 0.04 | 0.07 | 0.05 | 0.05 | 0.15 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|---|
| Other Expense | | -0.63 | -0.49 | -0.03 | -0.08 | -0.24 | 0.15 | -0.11 | -0.37 | 0.25 | -0.40 |
|---|
| IBT | | 0.12 | 0.47 | 0.50 | 0.23 | 0.38 | 0.70 | 0.43 | 0.03 | 0.32 | 0.54 |
|---|
| Income Tax Expense | | 0.11 | 0.14 | 0.10 | 0.07 | 0.15 | 0.19 | 0.10 | 0.01 | 0.01 | 0.12 |
|---|
| Net Income | | 0.00 | 0.31 | 0.38 | 0.15 | 0.20 | 0.48 | 0.31 | 0.01 | 0.27 | 0.39 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $4.24 | $2.04 | $5.04 | $2.52 | $5.61 | $6.65 | $5.93 | $5.19 | $4.94 | $4.41 | $3.43 | $3.09 | $2.13 | $2.12 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $4.23 | $2.03 | $5.00 | $2.52 | $5.59 | $6.61 | $5.90 | $5.16 | $4.88 | $4.35 | $3.38 | $3.05 | $2.10 | $2.09 |
|---|
| Shares Outstanding | | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.35 | 0.37 | 0.39 | 0.41 | 0.43 | 0.46 | 0.46 | 0.48 | 0.46 |
|---|
| Diluted Shares Outstanding | | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.32 | 0.35 | 0.37 | 0.39 | 0.41 | 0.43 | 0.46 | 0.47 | 0.49 | 0.47 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.97 | $1.36 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.97 | $1.36 |
|---|
| Shares Outstanding | | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
|---|
| Diluted Shares Outstanding | | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 1.00 | 1.25 | 1.20 | 1.23 | 2.95 | 3.27 | 1.28 | 0.68 | 0.73 | 0.97 | 2.86 | 1.25 | 1.55 | 1.52 | 1.33 | 2.11 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.32 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.00 | 1.25 | 1.20 | 1.23 | 2.95 | 3.27 | 1.28 | 0.68 | 0.73 | 0.97 | 2.86 | 1.25 | 1.55 | 1.52 | 1.33 | 2.11 |
|---|
| Accounts Receivable | | 8.22 | 7.38 | 7.88 | 6.79 | 6.31 | 6.39 | 5.93 | 6.61 | 6.88 | 6.17 | 5.44 | 5.65 | 5.25 | 4.77 | 4.40 | 3.65 |
|---|
| Inventory | | 4.47 | 4.15 | 4.61 | 4.18 | 3.97 | 3.44 | 3.30 | 3.40 | 3.38 | 2.80 | 2.56 | 2.76 | 2.64 | 2.51 | 2.05 | 1.90 |
|---|
| Other Current Assets | | 0.31 | 0.34 | 0.35 | 0.32 | 0.28 | 0.26 | 0.24 | 1.14 | 0.24 | 0.22 | 0.28 | 0.35 | 0.49 | 0.33 | 0.38 | 0.17 |
|---|
| Total Current Assets | | 14.00 | 13.12 | 14.04 | 12.53 | 13.50 | 13.37 | 10.75 | 11.83 | 11.22 | 10.16 | 11.14 | 10.01 | 9.92 | 9.14 | 8.15 | 7.81 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 1.33 | 1.54 | 1.06 | 1.25 | 1.06 | 1.00 | 1.52 | 1.19 | 1.02 | 1.28 |
|---|
| Short Term Investments | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Cash & ST Investments | | 1.33 | 1.54 | 1.06 | 1.25 | 1.06 | 1.00 | 1.52 | 1.19 | 1.02 | 1.28 |
|---|
| Accounts Receivable | | 8.40 | 8.26 | 8.20 | 7.38 | 8.38 | 8.22 | 8.38 | 7.88 | 8.48 | 8.56 |
|---|
| Inventory | | 4.23 | 4.21 | 4.18 | 4.15 | 4.59 | 4.47 | 4.51 | 4.58 | 4.75 | 4.66 |
|---|
| Other Current Assets | | 0.32 | 0.33 | 0.36 | 0.34 | 0.30 | 0.31 | 0.40 | 0.35 | 0.39 | 0.47 |
|---|
| Total Current Assets | | 14.27 | 14.33 | 13.80 | 13.12 | 14.33 | 14.00 | 14.81 | 13.97 | 14.64 | 14.97 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 11.31 | 11.53 | 11.30 | 9.77 | 9.99 | 10.38 | 10.07 | 8.10 | 8.14 | 7.02 | 6.01 | 5.66 | 5.44 | 5.27 | 4.24 | 3.89 |
|---|
| Goodwill | | 2.73 | 2.67 | 2.77 | 2.03 | 2.12 | 2.10 | 1.98 | 1.98 | 2.10 | 1.92 | 1.34 | 1.35 | 1.44 | 1.47 | 1.20 | 1.19 |
|---|
| Intangible Assets | | 0.80 | 0.74 | 0.88 | 0.45 | 0.49 | 0.48 | 0.48 | 0.56 | 0.65 | 0.62 | 0.11 | 0.14 | 0.19 | 0.19 | 0.00 | 0.00 |
|---|
| Long-Term Investments | | 1.49 | 1.03 | 1.27 | 1.29 | 1.39 | 0.95 | 1.21 | 2.19 | 2.09 | 1.85 | 0.40 | 0.42 | 0.39 | 0.39 | 0.44 | 0.28 |
|---|
| Other Long-Term Assets | | 0.84 | 1.13 | 1.38 | 1.24 | 1.17 | 0.96 | 1.00 | 0.99 | 0.96 | 0.72 | 0.43 | 0.41 | 0.49 | 0.56 | 0.59 | 0.58 |
|---|
| Total Long-Term Assets | | 17.99 | 17.92 | 18.22 | 15.26 | 15.58 | 15.24 | 15.05 | 14.11 | 14.17 | 12.40 | 8.56 | 8.13 | 8.07 | 7.97 | 6.53 | 6.08 |
|---|
| Total Assets | | 31.98 | 31.04 | 32.26 | 27.79 | 29.09 | 28.61 | 25.79 | 25.95 | 25.39 | 22.57 | 19.71 | 18.14 | 17.99 | 17.11 | 14.68 | 13.90 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 11.72 | 11.91 | 11.68 | 11.53 | 11.62 | 11.31 | 11.28 | 11.30 | 10.47 | 10.31 |
|---|
| Goodwill | | 2.87 | 2.88 | 2.75 | 2.67 | 2.81 | 2.73 | 2.71 | 2.75 | 2.73 | 2.77 |
|---|
| Intangible Assets | | 0.71 | 0.74 | 0.72 | 0.74 | 0.81 | 0.80 | 0.82 | 0.88 | 0.78 | 0.82 |
|---|
| Long-Term Investments | | 1.48 | 1.13 | 1.06 | 1.03 | 1.16 | 1.16 | 1.20 | 1.59 | 1.19 | 1.18 |
|---|
| Other Long-Term Assets | | 0.91 | 1.28 | 1.21 | 1.13 | 1.26 | 1.17 | 1.12 | 0.97 | 1.34 | 1.25 |
|---|
| Total Long-Term Assets | | 18.61 | 18.84 | 18.28 | 17.92 | 18.46 | 17.99 | 17.87 | 18.12 | 17.04 | 16.87 |
|---|
| Total Assets | | 32.87 | 33.18 | 32.07 | 31.04 | 32.79 | 31.99 | 32.68 | 32.09 | 31.68 | 31.84 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 7.64 | 7.19 | 7.84 | 7.00 | 6.47 | 6.27 | 5.63 | 6.09 | 6.30 | 5.43 | 4.75 | 5.11 | 4.78 | 4.45 | 3.96 | 3.59 |
|---|
| Short-Term Debt | | 1.22 | 1.27 | 1.73 | 0.94 | 0.73 | 0.37 | 0.33 | 1.30 | 0.37 | 0.76 | 0.24 | 0.22 | 0.27 | 0.32 | 0.19 | 0.05 |
|---|
| Other Current Liabilities | | 3.51 | 3.44 | 3.54 | 3.06 | 3.21 | 3.11 | 2.57 | 0.41 | 2.50 | 2.50 | 2.29 | 2.29 | 2.26 | 1.91 | 1.58 | 1.56 |
|---|
| Current Liabilities | | 12.45 | 12.10 | 13.23 | 11.00 | 10.40 | 9.74 | 8.53 | 10.30 | 9.17 | 8.70 | 7.28 | 7.61 | 7.31 | 6.68 | 5.72 | 5.20 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 7.25 | 7.13 | 7.38 | 7.19 | 7.61 | 7.64 | 7.86 | 7.84 | 7.91 | 7.98 |
|---|
| Short-Term Debt | | 0.79 | 1.37 | 1.92 | 1.27 | 1.21 | 1.22 | 1.97 | 1.73 | 1.78 | 1.88 |
|---|
| Other Current Liabilities | | 4.01 | 3.76 | 3.62 | 3.44 | 3.60 | 3.51 | 3.61 | 3.54 | 3.44 | 3.50 |
|---|
| Current Liabilities | | 12.05 | 12.35 | 13.07 | 12.10 | 12.60 | 12.45 | 13.57 | 13.17 | 13.17 | 13.36 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 4.86 | 5.80 | 5.49 | 4.14 | 4.94 | 5.63 | 4.66 | 3.10 | 3.21 | 2.39 | 2.37 | 0.84 | 0.10 | 0.11 | 0.05 | 0.05 |
|---|
| Capital Leases | | 1.38 | 1.96 | 1.72 | 1.56 | 1.68 | 1.90 | 1.83 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 |
|---|
| Def. Tax Liability | | 0.21 | 0.28 | 0.18 | 0.31 | 0.44 | 0.45 | 0.42 | 0.40 | 0.32 | 0.29 | 0.13 | 0.17 | 0.20 | 0.14 | 0.08 | 0.13 |
|---|
| Total Liabilities | | 19.97 | 19.10 | 19.98 | 16.45 | 16.86 | 16.89 | 14.66 | 14.79 | 13.66 | 12.35 | 10.59 | 9.47 | 8.35 | 7.65 | 6.48 | 5.76 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 6.68 | 6.74 | 5.63 | 5.80 | 6.37 | 6.24 | 5.96 | 5.49 | 5.42 | 5.50 |
|---|
| Capital Leases | | 0.00 | 2.08 | 2.05 | 1.96 | 1.78 | 1.38 | 1.41 | 1.31 | 1.67 | 1.65 |
|---|
| Def. Tax Liability | | 0.35 | 0.34 | 0.31 | 0.28 | 0.22 | 0.22 | 0.18 | 0.18 | 0.32 | 0.29 |
|---|
| Total Liabilities | | 19.95 | 20.27 | 19.91 | 19.10 | 20.10 | 19.98 | 20.75 | 19.88 | 19.92 | 20.18 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 3.40 | 3.36 | 3.34 | 3.30 | 3.40 | 3.27 | 3.20 | 3.38 | 3.62 | 3.80 | 3.94 | 3.98 | 4.23 | 4.39 | 0.00 | 4.34 |
|---|
| Retained Earnings | | 9.34 | 9.60 | 9.26 | 8.64 | 9.23 | 8.70 | 8.60 | 8.38 | 8.09 | 7.32 | 6.39 | 5.16 | 5.01 | 4.46 | 3.32 | 2.73 |
|---|
| Comprehensive Income | | -1.26 | -1.58 | -0.89 | -1.11 | -0.90 | -0.73 | -1.09 | -1.18 | -0.60 | -1.45 | -1.47 | -0.56 | 0.31 | 0.50 | 0.42 | 0.92 |
|---|
| Total Common Equity | | 11.62 | 11.52 | 11.82 | 10.94 | 11.84 | 11.37 | 10.83 | 10.70 | 11.23 | 9.77 | 8.97 | 8.66 | 9.62 | 9.43 | 8.18 | 8.07 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 3.36 | 3.36 | 3.36 | 3.36 | 3.40 | 3.40 | 3.40 | 3.34 | 3.33 | 3.32 |
|---|
| Retained Earnings | | 9.97 | 9.81 | 9.57 | 9.60 | 9.69 | 9.35 | 9.17 | 9.26 | 9.17 | 8.91 |
|---|
| Comprehensive Income | | -0.88 | -0.85 | -1.33 | -1.58 | -0.97 | -1.26 | -1.17 | -0.89 | -1.25 | -1.06 |
|---|
| Total Common Equity | | 12.59 | 12.48 | 11.74 | 11.52 | 12.27 | 11.62 | 11.52 | 11.82 | 11.38 | 11.29 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 7.46 | 7.07 | 7.22 | 5.07 | 5.67 | 6.00 | 4.99 | 4.40 | 3.58 | 3.16 | 2.60 | 1.05 | 0.37 | 0.43 | 0.23 | 0.10 |
|---|
| Book Value | | 12.01 | 11.94 | 12.28 | 11.34 | 12.23 | 11.72 | 11.13 | 11.16 | 11.73 | 10.22 | 9.12 | 8.67 | 9.64 | 9.46 | 8.20 | 8.14 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 0.34 | 0.42 | 0.43 | 0.42 | 0.41 | 0.39 | 0.40 | 0.39 | 0.37 | 0.37 |
|---|
| Book Value | | 12.59 | 12.48 | 11.74 | 11.52 | 12.27 | 11.62 | 11.52 | 11.82 | 11.38 | 11.29 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 1.02 | 0.84 | 1.10 | 1.29 | 0.64 | 1.55 | 0.68 | 1.63 | 2.33 | 2.26 | 2.07 | 1.94 | 1.88 | 1.55 | 1.43 | 1.02 | 0.97 |
|---|
| Depreciation & Amortization | | 1.70 | 1.69 | 1.93 | 1.52 | 1.42 | 1.51 | 1.37 | 1.35 | 1.28 | 1.17 | 1.06 | 0.80 | 0.89 | 1.06 | 0.80 | 0.69 | 0.66 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.43 | 0.80 | 0.11 | 0.08 | -0.01 | -0.02 | -0.01 | -0.14 | -0.15 | -0.01 | 0.00 |
|---|
| Change Working Capital | | 0.63 | 0.35 | 0.68 | 0.22 | -0.32 | -0.19 | 0.54 | 0.35 | -0.15 | -0.23 | 0.08 | -0.34 | -0.25 | -0.13 | 0.07 | -0.63 | 0.18 |
|---|
| Change In Accounts Receivable | | 0.32 | 0.00 | 0.45 | -0.84 | -0.80 | 0.11 | -0.04 | 0.63 | -0.35 | -0.30 | -0.45 | -0.41 | -0.77 | -0.58 | -0.05 | -0.91 | -0.61 |
|---|
| Change In Accounts Payable | | -0.22 | 0.00 | -0.36 | 0.62 | 0.81 | 0.16 | 0.27 | -0.52 | 0.27 | 0.49 | 0.56 | 0.14 | 0.68 | 0.33 | 0.25 | 0.48 | 0.58 |
|---|
| Change In Inventories | | 0.04 | 0.00 | 0.15 | -0.20 | -0.45 | -0.65 | 0.04 | 0.10 | -0.09 | -0.36 | -0.16 | -0.24 | -0.34 | -0.14 | -0.32 | -0.28 | -0.18 |
|---|
| Other Non-cash Items | | 2.73 | 0.78 | 0.04 | 0.38 | 0.56 | 0.13 | 0.26 | -0.17 | 0.12 | 0.06 | 0.16 | -0.04 | 0.18 | 0.33 | 0.10 | 0.23 | 0.06 |
|---|
| Cash from Operations | | 3.40 | 0.00 | 0.00 | 3.15 | 2.10 | 2.94 | 3.28 | 3.96 | 3.72 | 3.33 | 3.39 | 2.33 | 2.79 | 2.57 | 2.21 | 1.21 | 1.87 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 0.00 | 0.31 | 0.39 | 0.15 | 0.23 | 0.51 | 0.33 | 0.03 | 0.28 | 0.42 |
|---|
| Depreciation & Amortization | | 0.44 | 0.47 | 0.42 | 0.40 | 0.71 | 0.41 | 0.40 | 0.41 | 0.41 | 0.39 |
|---|
| Stock-Based Compensation | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Change Working Capital | | 0.84 | -0.03 | -0.14 | -0.47 | 1.01 | -0.06 | 0.06 | -0.33 | 0.93 | -0.02 |
|---|
| Change In Accounts Receivable | | 0.00 | -0.17 | 0.20 | -0.70 | 0.92 | -0.01 | 0.14 | -0.59 | 0.81 | -0.04 |
|---|
| Change In Accounts Payable | | 0.00 | 0.00 | -0.47 | 0.07 | -0.15 | -0.18 | -0.18 | 0.15 | -0.23 | 0.03 |
|---|
| Change In Inventories | | 0.00 | -0.03 | 0.13 | 0.04 | 0.27 | -0.07 | 0.02 | -0.07 | 0.25 | -0.16 |
|---|
| Other Non-cash Items | | 0.74 | 0.17 | -0.03 | 0.02 | -0.10 | -0.12 | -0.02 | 0.29 | 0.21 | 0.00 |
|---|
| Cash from Operations | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.61 | 0.80 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | -2.61 | -1.84 | -2.18 | -2.50 | -1.68 | -1.37 | -1.15 | -1.44 | -1.65 | -1.86 | -1.81 | -1.59 | -1.59 | -1.17 | -1.27 | -1.24 | -0.78 |
|---|
| Acquisitions | | 0.10 | 0.12 | 0.13 | -1.38 | 0.12 | -0.49 | 0.08 | 1.40 | -0.15 | 0.33 | -1.79 | 0.36 | 0.14 | 0.15 | -0.42 | 0.05 | 0.18 |
|---|
| Investments | | -0.70 | -0.01 | -0.63 | -0.01 | -0.48 | -0.47 | -0.33 | -0.39 | -0.48 | -0.65 | -0.48 | -0.22 | -0.18 | -0.19 | -0.12 | 0.00 | 0.00 |
|---|
| Sales of Investment | | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.12 | 0.42 | 0.22 | 0.33 | 0.14 | 0.06 | 0.17 | 0.16 | 0.11 | 0.00 | 0.00 |
|---|
| Other Investing Activities | | -0.34 | 0.00 | 0.00 | -0.61 | 0.01 | -0.03 | -0.12 | -0.42 | -0.22 | -0.28 | -0.33 | 0.10 | -0.17 | -0.16 | -0.11 | -0.08 | -0.14 |
|---|
| Cash from Investing | | -3.21 | 0.00 | 0.00 | -4.50 | -2.04 | -2.28 | -1.40 | -0.43 | -2.28 | -2.13 | -4.27 | -1.29 | -1.62 | -1.21 | -1.82 | -1.27 | -0.74 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | -0.70 | -0.27 | -0.25 | -0.27 | -0.71 | -0.48 | -0.50 | -0.49 | -0.96 | -0.65 |
|---|
| Acquisitions | | 0.10 | 0.00 | 0.02 | 0.02 | 0.04 | 0.04 | 0.00 | 0.06 | 0.01 | 0.03 |
|---|
| Investments | | 0.00 | 0.00 | -0.10 | -0.15 | -0.20 | -0.12 | -0.17 | -0.15 | -0.20 | -0.18 |
|---|
| Sales of Investment | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 |
|---|
| Other Investing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.17 |
|---|
| Cash from Investing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.16 | -0.80 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -1.78 | 0.00 | 0.00 | 1.93 | -0.46 | -0.12 | -0.14 | -0.15 | -0.17 | -0.11 | -0.42 | -0.10 | -0.19 | -0.17 | -0.31 | -0.02 | -0.07 |
|---|
| Debt Issued | | 1.86 | 7.07 | -0.16 | 4.08 | -0.14 | -0.21 | 1.15 | 0.74 | 0.99 | 0.53 | 0.97 | 1.65 | 0.87 | 0.11 | 0.51 | 0.16 | 0.17 |
|---|
| Issuance of Common Stock | | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.90 | -1.03 | 1.09 | 0.27 | 0.70 | 1.67 | 0.00 | 0.06 | 0.00 | 0.06 | 0.05 |
|---|
| Repurchase of Common Stock | | -0.01 | -0.14 | -0.21 | -0.01 | -0.78 | -0.52 | -0.20 | -1.29 | -1.83 | -1.27 | -0.91 | -0.52 | -1.78 | -1.02 | -0.04 | -0.41 | -0.32 |
|---|
| Dividends Paid | | -0.53 | 0.00 | 0.00 | -0.52 | -0.51 | -0.51 | -0.47 | -0.45 | -0.45 | -0.40 | -0.39 | -0.35 | -0.32 | -0.28 | -0.25 | -0.24 | -0.10 |
|---|
| Other Financing Activities | | 0.30 | 0.00 | 0.00 | -0.04 | 0.02 | -0.05 | -0.01 | -0.03 | -0.08 | -0.04 | -0.01 | 0.04 | 0.91 | 0.11 | 0.39 | 0.15 | 0.09 |
|---|
| Cash from Financing | | -0.46 | 0.00 | 0.00 | 1.34 | -1.73 | -1.11 | 0.08 | -2.95 | -1.44 | -1.55 | -1.02 | 0.74 | -1.38 | -1.30 | -0.22 | -0.46 | -0.36 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -0.14 |
|---|
| Debt Issued | | 7.47 | -0.65 | 0.56 | 0.49 | -0.52 | 0.13 | -0.46 | 0.74 | 0.10 | -0.04 |
|---|
| Issuance of Common Stock | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|---|
| Repurchase of Common Stock | | -0.09 | 0.00 | 0.00 | -0.05 | -0.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.14 | -0.13 |
|---|
| Other Financing Activities | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 |
|---|
| Cash from Financing | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.26 | -0.27 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | -0.28 | 0.36 | 0.05 | -0.04 | -1.71 | -0.43 | 1.98 | 0.59 | -0.04 | -0.33 | -1.89 | 1.61 | -0.30 | 0.03 | 0.20 | -0.56 | 0.77 |
|---|
| Closing Cash Balance | | 1.00 | 1.61 | 1.25 | 1.20 | 1.23 | 2.95 | 3.37 | 1.39 | 0.80 | 0.84 | 0.97 | 2.86 | 1.25 | 1.55 | 1.52 | 1.33 | 2.11 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 0.28 | -0.21 | 0.48 | -0.19 | 0.19 | 0.06 | -0.52 | 0.32 | 0.17 | -0.26 |
|---|
| Closing Cash Balance | | 1.61 | 1.33 | 1.54 | 1.06 | 1.25 | 1.06 | 1.00 | 1.52 | 1.19 | 1.02 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 0.79 | 1.82 | 1.46 | 0.60 | 0.41 | 1.57 | 2.13 | 2.52 | 2.07 | 1.47 | 1.58 | 0.74 | 1.21 | 1.40 | 0.93 | -0.03 | 1.09 |
|---|
| Real Free Cash Flow | | 0.79 | 1.82 | 1.46 | 0.60 | 0.41 | 1.56 | 1.71 | 1.72 | 1.96 | 1.40 | 1.59 | 0.76 | 1.22 | 1.54 | 1.08 | -0.01 | 1.09 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 1.32 | 0.65 | 0.38 | -0.19 | 1.20 | 0.25 | 0.24 | -0.23 | 0.65 | 0.14 |
|---|
| Real Free Cash Flow | | 1.32 | 0.65 | 0.38 | -0.19 | 1.20 | 0.25 | 0.24 | -0.23 | 0.65 | 0.14 |